EXC
Exelon Corporation
Price Chart
Latest Quote
$46.02
+0.21 (+0.47%)
Current Price
| Previous Close | $45.81 |
| Open | $45.99 |
| Day High | $46.44 |
| Day Low | $45.68 |
| Volume | 2,524,508 |
Stock Information
| Quarterly Dividend / Yield | $1.68 / 3.67% |
| Shares Outstanding | 1.02B |
| Quarterly Dividend Yield | 3.67% |
| Quarterly Dividend | $1.68 |
| Total Debt | $51.24B |
| Cash Equivalents | $713.00M |
| Revenue | $24.79B |
| Net Income | $2.78B |
| Sector | Utilities |
| Industry | Utilities - Regulated Electric |
| Market Cap | $47.09B |
| P/E Ratio | 16.86 |
| EPS (TTM) | $2.73 |
| Exchange | NMS |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $97.40B |
| Sales | $24.79B |
| Income | $2.78B |
| Book/sh | $28.65 |
| Cash/sh | $0.70 |
| Employees | 20K |
Financial Ratios
| Quick Ratio | 0.60 |
| Current Ratio | 0.94 |
| Debt/Eq | 174.79 |
| EPS Growth TTM | 1.20% |
Returns & Margins
| ROA | 2.84% |
| ROE | 9.76% |
| Gross Margin | 42.64% |
| Operating Margin | 22.30% |
| Profit Margin | 11.21% |
Ownership
| Insider Ownership | 0.07% |
| Institutional Ownership | 95.15% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 15.15 |
| PEG | 2.95 |
| P/S | 1.90 |
| P/B | 1.61 |
Analyst Data
| Recommendation | none |
| Target Price | $49.33 |
Technical Indicators
| SMA20 | $45.45 |
| SMA50 | $45.51 |
| SMA200 | $45.14 |
| RSI | 64.40 |
| ATR | 0.9656 |
| Shares Float | 1.02B |
| Short Float | 4.63% |
| Short Ratio | 4.67 |
| Volatility | 0.41 |
| Rel Volume | 0.30 |
Performance History
| Week | -0.40% |
| Month | +3.54% |
| Quarter | +0.04% |
| 6 Months | +5.96% |
| YTD | +6.68% |
| Year | +12.55% |
| 3 Years | +28.40% |
| 5 Years | +63.39% |
| 10 Years | +166.35% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-22 | $46.03 | 2,524,508 |
| 2026-06-18 | $45.81 | 13,771,300 |
| 2026-06-17 | $45.56 | 9,068,200 |
| 2026-06-16 | $46.59 | 7,301,100 |
| 2026-06-15 | $46.18 | 6,809,600 |
| 2026-06-12 | $46.21 | 6,380,000 |
| 2026-06-11 | $45.51 | 7,428,100 |
| 2026-06-10 | $45.61 | 6,707,700 |
| 2026-06-09 | $45.33 | 8,412,300 |
| 2026-06-08 | $44.80 | 7,281,400 |
| 2026-06-05 | $45.75 | 8,491,400 |
| 2026-06-04 | $44.63 | 8,278,500 |
| 2026-06-03 | $44.66 | 11,614,400 |
| 2026-06-02 | $44.58 | 6,411,000 |
| 2026-06-01 | $44.29 | 8,110,500 |
| 2026-05-29 | $45.21 | 16,419,400 |
| 2026-05-28 | $45.16 | 8,026,500 |
| 2026-05-27 | $45.76 | 7,489,300 |
| 2026-05-26 | $45.60 | 9,208,500 |
| 2026-05-22 | $45.80 | 9,228,200 |
About Exelon Corporation
Exelon Corporation, a utility services holding company, engages in the energy distribution and transmission businesses in the United States. The company is involved in the purchase and regulated retail sale of electricity and natural gas; transmission and distribution of electricity; and distribution of natural gas to retail customers. It serves residential, commercial, industrial, and public authorities and electric railroads customers. Exelon Corporation was incorporated in 1999 and is headquartered in Chicago, Illinois.
đ° Latest News
Does Constellation Energy Stock's Surge Broaden Your Portfolio Or Just Amplify It?
Trefis âĸ 2026-06-19T01:38:54Z
Exelon Stock: Is EXC Underperforming the Utilities Sector?
Barchart âĸ 2026-06-10T09:24:16Z
Is Constellation Energy An Undervalued Stock Or A Value Trap?
Trefis âĸ 2026-06-10T00:03:02Z
Is Exelonâs Bigger 2026â2029 Grid Spend and Q1 Beat Altering The Investment Case For Exelon (EXC)?
Simply Wall St. âĸ 2026-06-08T21:19:11Z
A Look At Exelon (EXC) Valuation After Recent Share Price Swings
Simply Wall St. âĸ 2026-06-08T11:11:30Z
How Recent Analyst Shifts Are Rewriting the Story for Exelon (EXC)
Simply Wall St. âĸ 2026-06-08T07:09:57Z
Dear Future ERock Stock Fans, Mark Your Calendars for June 10
Barchart âĸ 2026-06-07T13:45:02Z
Exelon (EXC) Up 0.5% Since Last Earnings Report: Can It Continue?
Zacks âĸ 2026-06-05T15:30:15Z
Exelon Stock Check As ComEd Hits US$10b Renewable Credit Milestone
Simply Wall St. âĸ 2026-05-30T22:04:05Z
Dominion, NextEra Merge to Create a $67 Billion Electric Behemoth. History Tells Us This Is a Cautionary Tale.
Barchart âĸ 2026-05-20T13:15:01Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $14,438,000,000 | $14,299,000,000 | $13,520,000,000 | $11,603,000,000 |
| Cost Of Revenue | $13,844,000,000 | $13,623,000,000 | $12,800,000,000 | $11,046,000,000 |
| Total Revenue | $24,258,000,000 | $23,028,000,000 | $21,727,000,000 | $19,078,000,000 |
| Operating Revenue | $24,258,000,000 | $23,028,000,000 | $21,727,000,000 | $19,078,000,000 |
| Expenses | ||||
| Interest Expense | $2,127,000,000 | $1,914,000,000 | $1,729,000,000 | $1,447,000,000 |
| Total Expenses | $19,113,000,000 | $18,721,000,000 | $17,714,000,000 | $15,761,000,000 |
| Other Income Expense | $273,000,000 | $274,000,000 | $418,000,000 | $533,000,000 |
| Other Non Operating Income Expenses | $270,000,000 | $262,000,000 | $408,000,000 | $535,000,000 |
| Net Non Operating Interest Income Expense | $-2,127,000,000 | $-1,914,000,000 | $-1,729,000,000 | $-1,447,000,000 |
| Interest Expense Non Operating | $2,127,000,000 | $1,914,000,000 | $1,729,000,000 | $1,447,000,000 |
| Operating Expense | $5,269,000,000 | $5,098,000,000 | $4,914,000,000 | $4,715,000,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,053,000,000 |
| Net Interest Income | $-2,127,000,000 | $-1,914,000,000 | $-1,729,000,000 | $-1,447,000,000 |
| Normalized Income | $2,765,477,000 | $2,448,931,384 | $2,319,384,160 | $2,054,709,530 |
| Net Income From Continuing And Discontinued Operation | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,170,000,000 |
| Total Operating Income As Reported | $5,148,000,000 | $4,319,000,000 | $4,023,000,000 | $3,315,000,000 |
| Net Income Common Stockholders | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,170,000,000 |
| Net Income | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,170,000,000 |
| Net Income Including Noncontrolling Interests | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,171,000,000 |
| Net Income Continuous Operations | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,054,000,000 |
| Pretax Income | $3,291,000,000 | $2,667,000,000 | $2,702,000,000 | $2,403,000,000 |
| Special Income Charges | $3,000,000 | $12,000,000 | $10,000,000 | $-2,000,000 |
| Operating Income | $5,145,000,000 | $4,307,000,000 | $4,013,000,000 | $3,317,000,000 |
| Depreciation Amortization Depletion Income Statement | $3,640,000,000 | $3,594,000,000 | $3,506,000,000 | $3,325,000,000 |
| Depreciation And Amortization In Income Statement | $3,640,000,000 | $3,594,000,000 | $3,506,000,000 | $3,325,000,000 |
| Gross Profit | $10,414,000,000 | $9,405,000,000 | $8,927,000,000 | $8,032,000,000 |
| Net Income Discontinuous Operations | - | $0 | $0 | $117,000,000 |
| Earnings From Equity Interest Net Of Tax | - | - | - | - |
| Per Share | ||||
| Diluted EPS | $2.71 | $2.45 | $2.33 | $2.08 |
| Basic EPS | $2.71 | $2.45 | $2.33 | $2.18 |
| Other | ||||
| Tax Effect Of Unusual Items | $477,000 | $931,384 | $1,384,160 | $-290,470 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $9,055,000,000 | $8,163,000,000 | $7,927,000,000 | $7,177,000,000 |
| Total Unusual Items | $3,000,000 | $12,000,000 | $10,000,000 | $-2,000,000 |
| Total Unusual Items Excluding Goodwill | $3,000,000 | $12,000,000 | $10,000,000 | $-2,000,000 |
| Reconciled Depreciation | $3,046,000,000 | $2,918,000,000 | $2,786,000,000 | $2,768,000,000 |
| EBITDA (Bullshit earnings) | $9,058,000,000 | $8,175,000,000 | $7,937,000,000 | $7,175,000,000 |
| EBIT | $5,418,000,000 | $4,581,000,000 | $4,431,000,000 | $3,850,000,000 |
| Diluted Average Shares | $1,022,401,000 | $1,005,046,000 | $999,000,000 | $1,043,269,231 |
| Basic Average Shares | $1,022,401,000 | $1,005,046,000 | $999,000,000 | $994,000,000 |
| Diluted NI Availto Com Stockholders | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,170,000,000 |
| Tax Provision | $523,000,000 | $207,000,000 | $374,000,000 | $349,000,000 |
| Gain On Sale Of Ppe | $3,000,000 | $12,000,000 | $10,000,000 | $-2,000,000 |
| Other Taxes | $1,629,000,000 | $1,504,000,000 | $1,408,000,000 | $1,390,000,000 |
| Minority Interests | - | $0 | $0 | $-1,000,000 |
| Gain On Sale Of Business | - | - | - | - |
Fetched: 2026-06-20
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $22,168,000,000 | $20,291,000,000 | $19,125,000,000 | $18,114,000,000 |
| Total Assets | $116,570,000,000 | $107,784,000,000 | $101,856,000,000 | $95,349,000,000 |
| Total Non Current Assets | $107,024,000,000 | $99,400,000,000 | $93,769,000,000 | $88,013,000,000 |
| Other Non Current Assets | $1,795,000,000 | $1,562,000,000 | $1,365,000,000 | $1,141,000,000 |
| Non Current Accounts Receivable | $4,755,000,000 | $4,026,000,000 | $3,232,000,000 | $2,897,000,000 |
| Goodwill And Other Intangible Assets | $6,630,000,000 | $6,630,000,000 | $6,630,000,000 | $6,630,000,000 |
| Current Assets | $9,546,000,000 | $8,384,000,000 | $8,087,000,000 | $7,336,000,000 |
| Other Current Assets | $1,882,000,000 | $2,385,000,000 | $2,585,000,000 | $2,047,000,000 |
| Restricted Cash | $525,000,000 | $541,000,000 | $482,000,000 | $566,000,000 |
| Prepaid Assets | $563,000,000 | $494,000,000 | $413,000,000 | - |
| Inventory | $868,000,000 | $853,000,000 | $801,000,000 | $755,000,000 |
| Receivables | $5,082,000,000 | $3,754,000,000 | $3,361,000,000 | $3,561,000,000 |
| Other Receivables | $1,785,000,000 | $1,016,000,000 | $1,019,000,000 | $1,344,000,000 |
| Accounts Receivable | $3,297,000,000 | $2,738,000,000 | $2,342,000,000 | $2,217,000,000 |
| Allowance For Doubtful Accounts Receivable | $-435,000,000 | $-406,000,000 | $-317,000,000 | $-327,000,000 |
| Gross Accounts Receivable | $3,732,000,000 | $3,144,000,000 | $2,659,000,000 | $2,544,000,000 |
| Cash Cash Equivalents And Short Term Investments | $626,000,000 | $357,000,000 | $445,000,000 | $407,000,000 |
| Cash And Cash Equivalents | $626,000,000 | $357,000,000 | $445,000,000 | $407,000,000 |
| Assets Held For Sale Current | - | - | - | $0 |
| Financial Assets | - | - | - | - |
| Hedging Assets Current | - | - | - | - |
| Debt | ||||
| Net Debt | $49,454,000,000 | $46,292,000,000 | $43,563,000,000 | $39,643,000,000 |
| Total Debt | $50,080,000,000 | $46,649,000,000 | $44,008,000,000 | $40,050,000,000 |
| Long Term Debt And Capital Lease Obligation | $47,803,000,000 | $43,337,000,000 | $40,082,000,000 | $35,662,000,000 |
| Long Term Debt | $47,803,000,000 | $43,337,000,000 | $40,082,000,000 | $35,662,000,000 |
| Current Debt And Capital Lease Obligation | $2,277,000,000 | $3,312,000,000 | $3,926,000,000 | $4,388,000,000 |
| Current Debt | $2,277,000,000 | $3,312,000,000 | $3,926,000,000 | $4,388,000,000 |
| Other Current Borrowings | $1,665,000,000 | $3,312,000,000 | $3,926,000,000 | $4,388,000,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $87,772,000,000 | $80,863,000,000 | $76,101,000,000 | $70,605,000,000 |
| Total Non Current Liabilities Net Minority Interest | $77,441,000,000 | $71,252,000,000 | $66,200,000,000 | $59,994,000,000 |
| Other Non Current Liabilities | $2,169,000,000 | $2,282,000,000 | $2,088,000,000 | $1,967,000,000 |
| Derivative Product Liabilities | $106,000,000 | $103,000,000 | $106,000,000 | $83,000,000 |
| Non Current Deferred Liabilities | $13,731,000,000 | $12,814,000,000 | $11,983,000,000 | $11,285,000,000 |
| Non Current Deferred Taxes Liabilities | $13,715,000,000 | $12,793,000,000 | $11,956,000,000 | $11,250,000,000 |
| Current Liabilities | $10,331,000,000 | $9,611,000,000 | $9,901,000,000 | $10,611,000,000 |
| Other Current Liabilities | $2,208,000,000 | $1,381,000,000 | $1,330,000,000 | $1,600,000,000 |
| Current Deferred Liabilities | $538,000,000 | $451,000,000 | $419,000,000 | $10,000,000 |
| Payables And Accrued Expenses | $4,603,000,000 | $3,788,000,000 | $3,565,000,000 | $4,000,000,000 |
| Interest Payable | $538,000,000 | $468,000,000 | $414,000,000 | $338,000,000 |
| Payables | $3,968,000,000 | $3,216,000,000 | $3,072,000,000 | $3,598,000,000 |
| Total Tax Payable | $242,000,000 | $217,000,000 | $221,000,000 | $211,000,000 |
| Accounts Payable | $3,721,000,000 | $2,994,000,000 | $2,846,000,000 | $3,382,000,000 |
| Liabilities Heldfor Sale Non Current | - | - | - | $0 |
| Equity | ||||
| Common Stock Equity | $28,798,000,000 | $26,921,000,000 | $25,755,000,000 | $24,744,000,000 |
| Total Equity Gross Minority Interest | $28,798,000,000 | $26,921,000,000 | $25,755,000,000 | $24,744,000,000 |
| Stockholders Equity | $28,798,000,000 | $26,921,000,000 | $25,755,000,000 | $24,744,000,000 |
| Gains Losses Not Affecting Retained Earnings | $-762,000,000 | $-720,000,000 | $-726,000,000 | $-638,000,000 |
| Other Equity Adjustments | $-762,000,000 | $-720,000,000 | $-726,000,000 | $-638,000,000 |
| Retained Earnings | $7,577,000,000 | $6,426,000,000 | $5,490,000,000 | $4,597,000,000 |
| Other | ||||
| Treasury Shares Number | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 |
| Ordinary Shares Number | $1,022,401,000 | $1,005,046,000 | $999,000,000 | $994,000,000 |
| Share Issued | $1,024,401,000 | $1,007,046,000 | $1,001,000,000 | $996,000,000 |
| Tangible Book Value | $22,168,000,000 | $20,291,000,000 | $19,125,000,000 | $18,114,000,000 |
| Invested Capital | $78,878,000,000 | $73,570,000,000 | $69,763,000,000 | $64,794,000,000 |
| Working Capital | $-785,000,000 | $-1,227,000,000 | $-1,814,000,000 | $-3,275,000,000 |
| Total Capitalization | $76,601,000,000 | $70,258,000,000 | $65,837,000,000 | $60,406,000,000 |
| Treasury Stock | $123,000,000 | $123,000,000 | $123,000,000 | $123,000,000 |
| Capital Stock | $22,106,000,000 | $21,338,000,000 | $21,114,000,000 | $20,908,000,000 |
| Common Stock | $22,106,000,000 | $21,338,000,000 | $21,114,000,000 | $20,908,000,000 |
| Employee Benefits | $2,295,000,000 | $2,217,000,000 | $2,098,000,000 | $1,616,000,000 |
| Non Current Pension And Other Postretirement Benefit Plans | $2,295,000,000 | $2,217,000,000 | $2,098,000,000 | $1,616,000,000 |
| Non Current Deferred Revenue | $16,000,000 | $21,000,000 | $27,000,000 | $35,000,000 |
| Long Term Provisions | $321,000,000 | $301,000,000 | $267,000,000 | $269,000,000 |
| Current Deferred Revenue | $538,000,000 | $451,000,000 | $419,000,000 | $10,000,000 |
| Commercial Paper | $612,000,000 | - | - | - |
| Pensionand Other Post Retirement Benefit Plans Current | $705,000,000 | $679,000,000 | $661,000,000 | $613,000,000 |
| Current Accrued Expenses | $635,000,000 | $572,000,000 | $493,000,000 | $402,000,000 |
| Dueto Related Parties Current | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 |
| Investments And Advances | $312,000,000 | $290,000,000 | $251,000,000 | $232,000,000 |
| Goodwill | $6,630,000,000 | $6,630,000,000 | $6,630,000,000 | $6,630,000,000 |
| Net PPE | $84,318,000,000 | $78,182,000,000 | $73,593,000,000 | $69,076,000,000 |
| Accumulated Depreciation | $-20,080,000,000 | $-18,445,000,000 | $-17,251,000,000 | $-15,930,000,000 |
| Gross PPE | $104,398,000,000 | $96,627,000,000 | $90,844,000,000 | $85,006,000,000 |
| Construction In Progress | $5,755,000,000 | $4,306,000,000 | $4,589,000,000 | $4,534,000,000 |
| Other Properties | $908,000,000 | $809,000,000 | $825,000,000 | $791,000,000 |
| Minority Interest | - | - | - | $0 |
| Other Investments | - | - | - | - |
Fetched: 2026-06-20
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-2,275,000,000 | $-1,528,000,000 | $-2,705,000,000 | $-2,277,000,000 |
| Operating Activities | ||||
| Operating Cash Flow | $6,254,000,000 | $5,569,000,000 | $4,703,000,000 | $4,870,000,000 |
| Cash Flow From Continuing Operating Activities | $6,254,000,000 | $5,569,000,000 | $4,703,000,000 | $4,870,000,000 |
| Operating Gains Losses | $-3,000,000 | $-12,000,000 | $12,000,000 | $144,000,000 |
| Investing Activities | ||||
| Capital Expenditure | $-8,529,000,000 | $-7,097,000,000 | $-7,408,000,000 | $-7,147,000,000 |
| Investing Cash Flow | $-8,525,000,000 | $-7,042,000,000 | $-7,375,000,000 | $-6,990,000,000 |
| Cash Flow From Continuing Investing Activities | $-8,525,000,000 | $-7,042,000,000 | $-7,375,000,000 | $-6,990,000,000 |
| Net Other Investing Changes | $4,000,000 | $55,000,000 | $33,000,000 | $185,000,000 |
| Capital Expenditure Reported | $-8,529,000,000 | $-7,097,000,000 | $-7,408,000,000 | $-7,147,000,000 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $691,000,000 | $148,000,000 | $140,000,000 | $563,000,000 |
| Financing Cash Flow | $2,533,000,000 | $1,311,000,000 | $2,683,000,000 | $1,591,000,000 |
| Cash Flow From Continuing Financing Activities | $2,533,000,000 | $1,311,000,000 | $2,683,000,000 | $1,591,000,000 |
| Net Other Financing Charges | $-94,000,000 | $-109,000,000 | $-114,000,000 | $-2,696,000,000 |
| Cash Dividends Paid | $-1,617,000,000 | $-1,524,000,000 | $-1,433,000,000 | $-1,334,000,000 |
| Common Stock Dividend Paid | $-1,617,000,000 | $-1,524,000,000 | $-1,433,000,000 | $-1,334,000,000 |
| Net Common Stock Issuance | $691,000,000 | $148,000,000 | $140,000,000 | $563,000,000 |
| Common Stock Issuance | $691,000,000 | $148,000,000 | $140,000,000 | $563,000,000 |
| Other | ||||
| Repayment Of Debt | $-2,558,000,000 | $-2,371,000,000 | $-2,176,000,000 | $-3,573,000,000 |
| Issuance Of Debt | $6,075,000,000 | $5,124,000,000 | $6,225,000,000 | $8,595,000,000 |
| End Cash Position | $1,201,000,000 | $939,000,000 | $1,101,000,000 | $1,090,000,000 |
| Beginning Cash Position | $939,000,000 | $1,101,000,000 | $1,090,000,000 | $1,619,000,000 |
| Changes In Cash | $262,000,000 | $-162,000,000 | $11,000,000 | $-529,000,000 |
| Proceeds From Stock Option Exercised | $36,000,000 | $43,000,000 | $41,000,000 | $36,000,000 |
| Net Issuance Payments Of Debt | $3,517,000,000 | $2,753,000,000 | $4,049,000,000 | $5,022,000,000 |
| Net Short Term Debt Issuance | $-1,247,000,000 | $-664,000,000 | $-63,000,000 | $786,000,000 |
| Short Term Debt Payments | $-1,247,000,000 | $-814,000,000 | $-463,000,000 | $-1,500,000,000 |
| Short Term Debt Issuance | $0 | $150,000,000 | $400,000,000 | $2,286,000,000 |
| Net Long Term Debt Issuance | $4,764,000,000 | $3,417,000,000 | $4,112,000,000 | $4,236,000,000 |
| Long Term Debt Payments | $-1,311,000,000 | $-1,557,000,000 | $-1,713,000,000 | $-2,073,000,000 |
| Long Term Debt Issuance | $6,075,000,000 | $4,974,000,000 | $5,825,000,000 | $6,309,000,000 |
| Change In Working Capital | $-1,524,000,000 | $-1,048,000,000 | $-852,000,000 | $-2,260,000,000 |
| Change In Other Working Capital | $-71,000,000 | $-311,000,000 | $-579,000,000 | $-2,235,000,000 |
| Change In Payables And Accrued Expense | $260,000,000 | $-37,000,000 | $-191,000,000 | $1,318,000,000 |
| Change In Inventory | $-22,000,000 | $-56,000,000 | $-45,000,000 | $-121,000,000 |
| Change In Receivables | $-1,691,000,000 | $-644,000,000 | $-37,000,000 | $-1,222,000,000 |
| Changes In Account Receivables | $-1,691,000,000 | $-644,000,000 | $-37,000,000 | $-1,222,000,000 |
| Other Non Cash Items | $1,576,000,000 | $1,123,000,000 | $110,000,000 | $1,728,000,000 |
| Deferred Tax | $391,000,000 | $128,000,000 | $319,000,000 | $255,000,000 |
| Deferred Income Tax | $391,000,000 | $128,000,000 | $319,000,000 | $255,000,000 |
| Depreciation Amortization Depletion | $3,046,000,000 | $2,918,000,000 | $2,786,000,000 | $2,768,000,000 |
| Depreciation And Amortization | $3,046,000,000 | $2,918,000,000 | $2,786,000,000 | $2,768,000,000 |
| Amortization Cash Flow | $3,000,000 | $8,000,000 | $8,000,000 | $12,000,000 |
| Amortization Of Intangibles | $3,000,000 | $8,000,000 | $8,000,000 | $12,000,000 |
| Depreciation | $3,043,000,000 | $2,910,000,000 | $2,778,000,000 | $2,756,000,000 |
| Net Income From Continuing Operations | $2,768,000,000 | $2,460,000,000 | $2,328,000,000 | $2,171,000,000 |
| Net Investment Purchase And Sale | - | $0 | $0 | $-28,000,000 |
| Sale Of Investment | - | $0 | $0 | $488,000,000 |
| Purchase Of Investment | - | $0 | $0 | $-516,000,000 |
| Unrealized Gain Loss On Investment Securities | - | $0 | $0 | $16,000,000 |
| Asset Impairment Charge | - | $0 | $0 | $48,000,000 |
| Change In Payable | - | - | $-143,000,000 | $1,314,000,000 |
| Change In Account Payable | - | - | $-191,000,000 | $1,318,000,000 |
| Change In Tax Payable | - | - | $48,000,000 | $-4,000,000 |
| Change In Income Tax Payable | - | - | $48,000,000 | $-4,000,000 |
| Gain Loss On Investment Securities | - | - | $22,000,000 | $152,000,000 |
| Net Business Purchase And Sale | - | - | - | - |
| Purchase Of Business | - | - | - | - |
| Earnings Losses From Equity Investments | - | - | - | - |
Fetched: 2026-06-20